1.300
Revenue¥B
1.670
1.755
1.885
1.982
2.089
2.212
2.309
2.487
2.642
2.804
1.392
6.07%
5.82%
59
18.51
Revenue growth%
3.39
5.46
4.49
2.28
4.79
7.67
10.06
11.36
11.40
14.04
18.39
11.36
6.56
50
22.28
Gross margin%
21.23
20.43
18.99
21.58
20.12
17.68
18.72
19.66
20.76
21.81
28.56
19.66
20.28
68
6.88
Operating margin%
25.90
27.19
28.67
30.66
28.26
27.68
25.80
26.29
24.18
25.55
16.92
25.80
26.74
85
5.85
Net margin%
3.96
1.44
0.40
1.71
4.49
5.20
6.69
7.85
9.56
10.73
18.91
7.85
4.85
66
24.59
P/E ratio (avg)x
35.13
36.20
35.72
33.55
34.55
37.03
34.05
32.51
35.45
34.40
9.559
34.40
34.84
73
29.83
EV/EBITx
57.84
67.29
65.97
69.54
71.41
83.81
90.20
96.94
115.6
134.1
28.32
96.94
77.61
66
20.54
FCF yield (avg)%
20.99
20.07
21.46
22.47
22.84
25.16
22.62
22.21
21.91
19.86
23.41
22.21
22.06
39
15.04
FCF margin%
19.19
16.98
19.09
20.42
18.63
16.00
16.24
13.67
15.85
17.04
3.30
16.00
17.01
17
0.180
FCF / Net incomex
0.479
0.432
0.416
0.387
0.350
0.370
0.383
0.393
0.362
0.326
0.630
0.370
0.385
87
9.89
ROIC%
11.16
10.54
8.08
8.48
9.55
9.33
8.23
10.34
9.15
9.17
25.40
9.17
9.25
79
14.87
Return on equity%
10.26
7.68
10.23
7.52
5.68
4.97
3.40
1.00
0.40
0.40
11.25
1.00
5.32
44
3.53
Return on assets%
1.59
2.25
1.33
2.60
3.10
2.58
1.81
0.40
2.14
2.23
13.44
2.14
2.19
55
1.42
EPS¥
3.18
3.23
3.31
3.48
3.86
4.23
4.38
4.77
4.72
5.40
1.52
6.96%
6.19%
—
20.02
EPS growth%
24.20
25.07
27.70
27.98
30.77
33.33
36.24
35.44
33.69
35.08
7.16
35.08
32.05
19
2.06
Bookvalue per sh¥
1.95
1.82
1.82
1.86
2.07
2.13
2.11
2.37
2.46
2.80
1.06
6.20%
5.12%
—
1.32
FCF per share¥
1.06
1.13
1.20
1.29
1.45
1.63
1.71
1.91
1.83
1.77
0.85
4.06%
6.02%
—
0.43
Dividend per sh¥
2.91
3.32
3.60
3.69
3.42
3.95
4.08
3.84
3.84
4.33
0.48
4.85%
3.98%
—
16.04
Div yield (avg)%
23.23
23.97
26.61
26.53
25.06
25.69
27.93
26.92
24.47
25.32
19.84
25.69
25.50
38
28.03
Payout ratio%
5.16
5.69
7.27
9.40
10.26
11.50
11.83
12.10
12.24
10.40
18.55
11.83
10.33
45
0.708
Shares (diluted)B
1.035
1.203
1.242
1.388
1.523
1.503
1.769
1.844
2.060
2.329
0.698
8.86%
8.12%
12
24.49
Buyback yield%
8.89
10.29
11.39
10.38
11.54
11.19
13.99
16.62
14.86
15.01
22.84
14.86
11.46
56
0.728
D/E ratiox
1.911
1.926
1.756
1.652
1.527
1.489
1.537
1.538
1.388
1.441
0.294
1.489
1.537
21
0.494
Enterprise value¥B
2.524
2.811
3.317
3.869
4.349
4.554
5.021
5.314
5.941
6.143
0.211
7.15%
9.35%
5
1.582
LT debt¥B
1.045
1.092
0.960
0.899
0.904
0.826
0.840
0.807
0.877
0.901
0.450
(0.07%)
(0.80%)
31
Revenue
¥2.804B
5.82%
1.00×
Cost of revenue
¥1.792B
5.91%
1.01×
Operating expenses
¥415.9M
5.68%
0.99×
Spread over hurdle
(0.84%)